Company Valuation: Affordable Robotic & Automation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 231.1 958.9 1,568 3,127 4,828 4,303
Change - 314.98% 63.48% 99.45% 54.41% -10.88%
Enterprise Value (EV) 1 454.8 1,199 1,830 3,499 4,954 4,817
Change - 163.53% 52.69% 91.2% 41.57% -2.75%
P/E 7.52x -27.1x 66.1x 145x 68.3x -36.9x
PBR 0.47x 2.09x 2.94x 5.26x 4.29x 4.27x
PEG - 0x -0x -16.09x 0x 0x
Capitalization / Revenue 0.27x 1.71x 1.93x 2.75x 2.96x 2.65x
EV / Revenue 0.52x 2.14x 2.26x 3.08x 3.04x 2.96x
EV / EBITDA 5.88x 164x 28.2x 41.6x 36.2x -148x
EV / EBIT 7.51x -139x 35.4x 49.6x 39.8x -93.8x
EV / FCF -27.7x 287x -28.2x - -21.3x -14.5x
FCF Yield -3.61% 0.35% -3.54% - -4.69% -6.91%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 3.02 -3.47 2.33 2.12 6.29 -10.36
Distribution rate - - - - - -
Net sales 1 869.2 561 811 1,138 1,631 1,626
EBITDA 1 77.35 7.314 64.91 84.13 136.9 -32.62
EBIT 1 60.55 -8.615 51.71 70.49 124.4 -51.38
Net income 1 30.7 -35.33 23.69 21.61 64.28 -116.5
Net Debt 1 223.7 239.7 262.5 372.4 125.5 514.5
Reference price 2 22.70 94.20 154.00 307.15 429.30 382.60
Nbr of stocks (in thousands) 10,180 10,180 10,180 10,180 11,246 11,246
Announcement Date 9/4/20 9/6/21 9/7/22 9/6/23 9/4/24 9/6/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.6M
52.1x10.17x34.44x0.91% 3.29B
34x1.19x9.78x2.83% 3.21B
20.05x3.78x12.77x1.57% 3.06B
50.22x - - 0.6% 3.04B
37.74x - - - 2.85B
9.43x1.44x5.99x2.19% 2.77B
40.64x - - 0.62% 2.71B
Average 34.88x 4.14x 15.74x 1.45% 2.62B
Weighted average by Cap. 35.29x 4.29x 16.26x 1.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AFFORDABLE Stock
  4. Valuation Affordable Robotic & Automation Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!